DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

CF Bankshares Inc. (CFBK)

Financial Services | Banks - Regional

Today's Price

$34.97

Today's Fair Value

$66.53 +90.25%

Margin of Safety

+47.44%

Projected Value (5Y)

$107.14 +206.38%

Dividends Paid (5Y)

$2.71

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.71% | CAGR (5y): 25.6%

Diluted Shares Growth Rate

Regression: 7.76% | CAGR (5y): 0.73%

Dividend Growth Rate

Regression: 18.02% | CAGR (5y): 17.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.9x)

Discount Rate